Free Trial

Mastercard (MA) Financials

Mastercard logo
$559.89 -1.23 (-0.22%)
Closing price 05/6/2025 03:59 PM Eastern
Extended Trading
$560.81 +0.92 (+0.16%)
As of 08:01 AM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Mastercard

Annual Income Statements for Mastercard

This table shows Mastercard's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
3,808 4,059 3,915 5,859 8,118 6,411 8,687 9,930 11,195 12,874
Consolidated Net Income / (Loss)
3,808 4,059 3,915 5,859 8,118 6,411 8,687 9,930 11,195 12,874
Net Income / (Loss) Continuing Operations
3,808 4,059 3,915 5,859 8,118 6,411 8,687 9,930 11,195 12,874
Total Pre-Tax Income
4,958 5,646 6,522 7,204 9,731 7,760 10,307 11,732 13,639 15,254
Total Operating Income
5,078 5,761 6,622 7,282 9,664 8,081 10,082 12,264 14,008 15,582
Total Gross Profit
9,667 10,776 12,497 14,950 16,883 15,301 18,884 22,237 25,098 28,167
Total Revenue
9,667 10,776 12,497 14,950 16,883 15,301 18,884 22,237 25,098 28,167
Operating Revenue
9,667 10,776 12,497 14,950 16,883 15,301 18,884 22,237 25,098 28,167
Total Cost of Revenue
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Operating Expenses
4,589 5,015 5,875 7,668 7,219 7,220 8,802 9,973 11,090 12,585
Selling, General & Admin Expense
3,341 3,827 4,653 5,174 5,763 5,910 7,087 8,078 8,927 10,193
Marketing Expense
821 698 771 907 934 657 895 789 825 815
Depreciation Expense
366 373 436 459 522 580 726 750 799 897
Other Special Charges / (Income)
61 117 15 1,128 0.00 73 94 356 539 680
Total Other Income / (Expense), net
-120 -115 -100 -78 67 -321 225 -532 -369 -328
Interest Expense
61 95 154 186 224 380 431 471 575 646
Interest & Investment Income
25 43 56 122 97 24 11 61 274 327
Other Income / (Expense), net
-84 -63 -2.00 -14 194 35 645 -122 -7.00 20
Income Tax Expense
1,150 1,587 2,607 1,345 1,613 1,349 1,620 1,802 2,444 2,380
Basic Earnings per Share
$3.36 $3.70 $3.67 $5.63 $7.98 $6.40 $8.79 $10.26 $11.86 $13.91
Weighted Average Basic Shares Outstanding
1.13B 1.10B 1.07B 1.04B 1.02B 1.00B 988M 968M 944M 925M
Diluted Earnings per Share
$3.35 $3.69 $3.65 $5.60 $7.94 $6.37 $8.76 $10.22 $11.83 $13.89
Weighted Average Diluted Shares Outstanding
1.14B 1.10B 1.07B 1.05B 1.02B 1.01B 992M 971M 946M 927M
Weighted Average Basic & Diluted Shares Outstanding
1.11B 1.08B 1.05B 1.03B 1.01B 993.36M 977.48M 953.24M 932.89M 911.71M
Cash Dividends to Common per Share
$0.67 $0.79 $0.91 $1.08 $1.39 - - $2.04 $2.37 $2.74

Quarterly Income Statements for Mastercard

This table shows Mastercard's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
Period end date 9/30/2022 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025
Net Income / (Loss) Attributable to Common Shareholders
2,499 2,525 2,361 2,845 3,198 2,791 3,011 3,258 3,263 3,342 3,280
Consolidated Net Income / (Loss)
2,499 2,525 2,361 2,845 3,198 2,791 3,011 3,258 3,263 3,342 3,280
Net Income / (Loss) Continuing Operations
2,499 2,525 2,361 2,845 3,198 2,791 3,011 3,258 3,263 3,342 3,280
Total Pre-Tax Income
3,072 3,089 2,853 3,704 3,761 3,321 3,558 3,939 3,866 3,891 4,031
Total Operating Income
3,112 3,184 3,136 3,656 3,844 3,372 3,604 4,036 4,004 3,938 4,149
Total Gross Profit
5,756 5,817 5,748 6,269 6,533 6,548 6,348 6,961 7,369 7,489 7,250
Total Revenue
5,756 5,817 5,748 6,269 6,533 6,548 6,348 6,961 7,369 7,489 7,250
Operating Revenue
5,756 5,817 5,748 6,269 6,533 6,548 6,348 6,961 7,369 7,489 7,250
Total Cost of Revenue
0.00 - 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Total Operating Expenses
2,644 2,633 2,612 2,613 2,689 3,176 2,744 2,925 3,365 3,551 3,101
Selling, General & Admin Expense
2,069 2,218 2,043 2,200 2,285 2,399 2,286 2,418 2,744 2,745 2,523
Marketing Expense
182 216 167 201 193 264 116 184 220 295 152
Depreciation Expense
185 184 191 192 211 205 216 225 225 231 275
Other Special Charges / (Income)
208 15 211 20 0.00 308 126 98 176 280 151
Total Other Income / (Expense), net
-40 -95 -283 48 -83 -51 -46 -97 -138 -47 -118
Interest Expense
120 127 132 144 151 148 150 153 159 184 182
Interest & Investment Income
16 33 55 59 71 89 95 60 76 96 88
Other Income / (Expense), net
64 -1.00 -206 133 -3.00 69 9.00 -4.00 -55 70 -24
Income Tax Expense
573 564 492 859 563 530 547 681 603 549 751
Basic Earnings per Share
$2.59 $2.64 $2.48 $3.01 $3.40 $2.97 $3.23 $3.51 $3.54 $3.63 $3.60
Weighted Average Basic Shares Outstanding
965M 968M 953M 946M 941M 944M 933M 929M 923M 925M 912M
Diluted Earnings per Share
$2.58 $2.62 $2.47 $3.00 $3.39 $2.97 $3.22 $3.50 $3.53 $3.64 $3.59
Weighted Average Diluted Shares Outstanding
968M 971M 956M 949M 943M 946M 935M 930M 925M 927M 914M
Weighted Average Basic & Diluted Shares Outstanding
961.46M 953.24M 947.85M 942.21M 937.78M 932.89M 929.62M 923.83M 917.83M 911.71M 908.05M

Annual Cash Flow Statements for Mastercard

This table details how cash moves in and out of Mastercard's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents
610 1,080 -681 745 632 3,450 -2,517 -706 1,269 343
Net Cash From Operating Activities
4,101 4,637 5,664 6,223 8,183 7,224 9,463 11,195 11,980 14,780
Net Cash From Continuing Operating Activities
4,101 4,637 5,664 6,223 8,183 7,224 9,463 11,195 11,980 14,780
Net Income / (Loss) Continuing Operations
3,808 4,059 3,915 5,859 8,118 6,411 8,687 9,930 11,195 12,874
Consolidated Net Income / (Loss)
3,808 4,059 3,915 5,859 8,118 6,411 8,687 9,930 11,195 12,874
Depreciation Expense
366 373 437 459 522 580 726 750 799 897
Amortization Expense
764 860 1,001 1,235 1,141 1,072 1,371 1,586 1,622 1,830
Non-Cash Adjustments To Reconcile Net Income
-80 110 488 -17 100 311 -405 -167 307 219
Changes in Operating Assets and Liabilities, net
-757 -765 -177 -1,313 -1,698 -1,150 -916 -904 -1,943 -1,040
Net Cash From Investing Activities
-715 -1,163 -1,781 -506 -1,640 -1,879 -5,272 -1,470 -1,351 -3,402
Net Cash From Continuing Investing Activities
-715 -1,163 -1,781 -506 -1,640 -1,879 -5,272 -1,470 -1,351 -3,402
Purchase of Property, Plant & Equipment
-177 -215 -300 -330 -422 -339 -407 -442 -371 -474
Acquisitions
-749 -167 -1,298 -174 -1,746 -1,358 -4,843 -968 -717 -3,231
Purchase of Investments
-1,890 -988 -861 -1,391 -1,110 -609 -617 -355 -389 -550
Divestitures
- - - - 0.00 0.00 186 7.00 44 125
Sale and/or Maturity of Investments
2,102 205 679 1,403 1,642 424 376 291 88 731
Other Investing Activities, net
-1.00 2.00 -1.00 -14 -4.00 3.00 33 -3.00 -6.00 -3.00
Net Cash From Financing Activities
-2,516 -2,344 -4,764 -4,966 -5,867 -2,152 -6,555 -10,328 -9,488 -10,836
Net Cash From Continuing Financing Activities
-2,516 -2,344 -4,764 -4,966 -5,867 -2,152 -6,555 -10,328 -9,488 -10,836
Repayment of Debt
-17 -2.00 -70 -4.00 -515 69 -665 -744 0.00 -1,359
Repurchase of Common Equity
-3,518 -3,511 -3,762 -4,933 -6,497 -4,522 -5,904 -8,753 -9,032 -11,035
Payment of Dividends
-727 -837 -942 -1,044 -1,345 -1,605 -1,874 -1,903 -2,158 -2,448
Issuance of Debt
1,735 1,972 0.00 991 2,724 3,959 2,024 1,123 1,554 3,960
Other Financing Activities, net
11 34 10 24 -234 -53 -136 -51 148 46
Effect of Exchange Rate Changes
-260 -50 200 -6.00 -44 257 -153 -103 128 -199

Quarterly Cash Flow Statements for Mastercard

This table details how cash moves in and out of Mastercard's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
Period end date 9/30/2022 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025
Net Change in Cash & Equivalents
1,624 -580 -396 -279 221 1,723 -1,278 -385 4,165 -2,159 -826
Net Cash From Operating Activities
3,856 3,100 1,919 2,698 3,233 4,130 1,672 3,138 5,136 4,834 2,380
Net Cash From Continuing Operating Activities
3,856 3,100 1,919 2,698 3,233 4,130 1,672 3,138 5,136 4,834 2,380
Net Income / (Loss) Continuing Operations
2,499 2,525 2,361 2,845 3,198 2,791 3,011 3,258 3,263 3,342 3,280
Consolidated Net Income / (Loss)
2,499 2,525 2,361 2,845 3,198 2,791 3,011 3,258 3,263 3,342 3,280
Depreciation Expense
185 184 191 192 211 205 216 225 225 231 275
Amortization Expense
385 389 378 404 414 426 411 415 502 502 476
Non-Cash Adjustments To Reconcile Net Income
-63 -24 193 200 -75 -11 137 120 86 -124 233
Changes in Operating Assets and Liabilities, net
850 26 -1,204 -943 -515 719 -2,103 -880 1,060 883 -1,884
Net Cash From Investing Activities
-308 -350 -397 -218 -522 -214 -174 -294 -256 -2,678 -340
Net Cash From Continuing Investing Activities
-308 -350 -397 -218 -522 -214 -174 -294 -256 -2,678 -340
Purchase of Property, Plant & Equipment
-111 -130 -110 -80 -104 -77 -157 -115 -107 -95 -159
Acquisitions
-166 -209 -242 -153 -130 -192 -221 -181 -163 -2,666 -198
Purchase of Investments
-87 -101 -72 -138 -95 -84 -103 -134 -205 -108 -119
Sale and/or Maturity of Investments
56 87 53 154 -191 72 307 115 218 91 133
Other Investing Activities, net
-1.00 3.00 -70 -1.00 -2.00 67 0.00 -2.00 1.00 -2.00 3.00
Net Cash From Financing Activities
-1,739 -3,614 -1,955 -2,779 -2,404 -2,350 -2,681 -3,257 -857 -4,041 -2,987
Net Cash From Continuing Financing Activities
-1,739 -3,614 -1,955 -2,779 -2,404 -2,350 -2,681 -3,257 -857 -4,041 -2,987
Repayment of Debt
-6.00 -732 2.00 1.00 -3.00 - 0.00 -1,000 -336 -23 -750
Repurchase of Common Equity
-1,551 -2,414 -2,878 -2,416 -1,906 -1,832 -1,992 -2,639 -2,934 -3,470 -2,549
Payment of Dividends
-474 -473 -545 -541 -538 -534 -616 -615 -611 -606 -694
Issuance of Debt
284 -4.00 1,489 61 4.00 - 0.00 983 2,977 - 1,242
Other Financing Activities, net
8.00 9.00 -23 116 39 16 -73 14 47 58 -236
Effect of Exchange Rate Changes
-185 284 37 20 -86 157 -95 28 142 -274 121

Annual Balance Sheets for Mastercard

This table presents Mastercard's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Total Assets
16,250 18,675 0.00 24,860 29,236 33,584 37,669 38,724 42,448 48,081
Total Current Assets
10,984 13,228 0.00 16,171 16,902 19,113 16,949 16,606 18,961 19,724
Cash & Equivalents
5,747 6,721 5,933 6,682 6,988 10,113 7,421 7,008 8,588 8,442
Restricted Cash
541 543 0.00 553 584 586 586 589 32 492
Short-Term Investments
991 1,614 0.00 1,696 688 483 473 400 592 330
Accounts Receivable
1,079 1,416 0.00 2,276 2,514 2,646 3,006 3,425 4,060 3,773
Prepaid Expenses
663 850 1,040 1,432 1,763 1,883 2,271 2,346 2,611 2,992
Other Current Assets
1,963 2,084 0.00 3,532 4,365 3,402 3,192 2,838 3,078 3,695
Plant, Property, & Equipment, net
675 733 829 921 1,828 1,902 0.00 2,006 2,061 2,138
Total Noncurrent Assets
4,591 4,714 5,583 7,768 10,506 12,569 20,720 20,112 21,426 26,219
Goodwill
1,891 1,756 3,035 2,904 4,021 4,960 7,662 7,522 7,660 9,193
Intangible Assets
803 722 0.00 991 1,417 1,753 3,671 3,859 4,086 5,453
Noncurrent Deferred & Refundable Income Taxes
317 307 250 570 543 491 486 1,151 1,355 1,614
Other Noncurrent Operating Assets
1,580 1,929 2,298 3,303 4,525 5,365 8,901 7,580 8,325 9,959
Total Liabilities & Shareholders' Equity
16,250 18,675 0.00 24,860 29,236 33,584 37,669 38,724 42,448 48,081
Total Liabilities
10,188 12,991 0.00 19,371 23,245 27,067 30,257 32,347 35,451 41,566
Total Current Liabilities
6,269 7,206 0.00 11,593 11,904 11,847 13,162 14,171 16,264 19,220
Short-Term Debt
- - 0.00 500 0.00 649 792 274 1,337 750
Accounts Payable
472 609 933 537 489 527 738 926 834 929
Accrued Expenses
2,763 3,318 3,931 4,747 5,489 5,430 6,642 7,801 8,517 10,393
Customer Deposits
895 991 0.00 1,080 - 1,696 1,873 1,568 1,845 1,874
Other Current Liabilities
2,139 2,288 792 4,729 4,556 3,545 3,117 3,602 3,731 5,274
Total Noncurrent Liabilities
3,919 5,785 1,438 7,778 11,341 15,220 17,095 18,176 19,187 22,346
Long-Term Debt
3,268 5,180 0.00 5,834 8,527 12,023 13,109 13,749 14,344 17,476
Noncurrent Deferred & Payable Income Tax Liabilities
79 81 0.00 67 85 86 395 393 369 317
Other Noncurrent Operating Liabilities
572 524 1,438 1,877 2,729 3,111 3,591 4,034 4,474 4,553
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
- 0.00 0.00 71 74 29 29 21 22 0.00
Total Equity & Noncontrolling Interests
6,062 5,684 5,497 5,418 5,917 6,488 7,383 6,356 6,975 6,515
Total Preferred & Common Equity
6,028 5,656 0.00 5,395 5,893 6,391 7,312 6,298 6,929 6,485
Total Common Equity
6,028 5,656 22,364 5,395 5,893 6,391 7,312 6,298 6,929 6,485
Common Stock
4,004 4,183 0.00 4,580 4,787 4,982 5,061 5,298 5,893 6,442
Retained Earnings
16,222 19,418 22,364 27,283 33,984 38,747 45,648 53,607 62,564 72,907
Treasury Stock
-13,522 -17,021 0.00 -25,750 -32,205 -36,658 -42,588 -51,354 -60,429 -71,431
Accumulated Other Comprehensive Income / (Loss)
-676 -924 0.00 -718 -673 -680 -809 -1,253 -1,099 -1,433
Noncontrolling Interest
34 28 0.00 23 24 97 71 58 46 30

Quarterly Balance Sheets for Mastercard

This table presents Mastercard's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
Period end date 9/30/2022 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025
Total Assets
37,612 38,724 38,936 39,004 39,674 42,448 42,602 42,333 47,237 48,081 48,470
Total Current Assets
16,823 16,606 16,420 16,530 16,983 18,961 18,424 17,780 22,300 19,724 19,804
Cash & Equivalents
7,633 7,008 6,566 6,170 6,890 8,588 7,293 6,996 11,063 8,442 7,575
Restricted Cash
586 589 596 598 0.00 32 - - - 492 507
Short-Term Investments
412 400 402 344 602 592 364 362 338 330 319
Accounts Receivable
3,167 3,425 3,511 3,763 3,925 4,060 4,231 4,195 4,014 3,773 3,965
Prepaid Expenses
2,475 2,346 2,501 2,554 2,624 2,611 3,028 2,941 3,039 2,992 3,419
Other Current Assets
2,550 2,838 2,844 3,101 2,942 3,078 3,508 3,286 3,846 3,695 4,019
Plant, Property, & Equipment, net
1,951 2,006 2,006 1,986 1,972 2,061 2,077 2,148 2,176 2,138 2,171
Total Noncurrent Assets
18,838 20,112 20,510 20,488 20,719 21,426 22,101 22,405 22,761 26,219 26,495
Goodwill
7,176 7,522 7,575 7,579 7,488 7,660 7,545 7,563 7,721 9,193 9,352
Intangible Assets
3,582 3,859 4,027 4,049 4,022 4,086 4,123 4,149 4,235 5,453 5,533
Noncurrent Deferred & Refundable Income Taxes
1,069 1,151 1,267 1,121 1,370 1,355 1,329 1,423 1,612 1,614 1,575
Other Noncurrent Operating Assets
7,011 7,580 7,641 7,739 7,839 8,325 9,104 9,270 9,193 9,959 10,035
Total Liabilities & Shareholders' Equity
37,612 38,724 38,936 39,004 39,674 42,448 42,602 42,333 47,237 48,081 48,470
Total Liabilities
31,169 32,347 33,529 33,425 33,293 35,451 35,294 34,851 39,739 41,566 41,774
Total Current Liabilities
13,476 14,171 13,651 14,636 14,519 16,264 16,905 15,594 17,294 19,220 17,828
Short-Term Debt
957 274 276 1,336 1,337 1,337 2,086 1,086 750 750 0.00
Accounts Payable
615 926 735 643 589 834 790 835 911 929 993
Accrued Expenses
6,888 7,801 7,310 7,117 7,775 8,517 8,062 8,007 9,105 10,393 9,263
Customer Deposits
- 1,568 1,608 1,723 1,824 1,845 1,861 1,772 1,868 1,874 1,900
Other Current Liabilities
3,485 3,602 3,722 3,817 2,994 3,731 4,106 3,894 4,660 5,274 5,672
Total Noncurrent Liabilities
17,693 18,176 19,878 18,789 18,774 19,187 18,389 19,257 22,445 22,346 23,946
Long-Term Debt
13,577 13,749 15,292 14,284 14,229 14,344 13,543 14,519 17,608 17,476 18,802
Noncurrent Deferred & Payable Income Tax Liabilities
346 393 389 395 385 369 345 337 349 317 315
Other Noncurrent Operating Liabilities
3,770 4,034 4,197 4,110 4,160 4,474 4,501 4,401 4,488 4,553 4,829
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
6,423 6,356 5,386 5,557 6,360 6,975 7,286 7,460 7,475 6,515 6,696
Total Preferred & Common Equity
6,361 6,298 5,330 5,504 6,311 6,929 7,243 7,421 7,440 6,485 6,671
Total Common Equity
6,361 6,298 5,330 5,504 6,311 6,929 7,243 7,421 7,440 6,485 6,671
Common Stock
5,269 5,298 5,376 5,622 5,791 5,893 5,920 6,089 6,290 6,442 6,326
Retained Earnings
51,625 53,607 55,424 57,730 60,390 62,564 64,959 67,604 70,258 72,907 75,495
Treasury Stock
-48,916 -51,354 -54,241 -56,659 -58,573 -60,429 -62,434 -65,067 -68,035 -71,431 -73,995
Accumulated Other Comprehensive Income / (Loss)
-1,617 -1,253 -1,229 -1,189 -1,297 -1,099 -1,202 -1,205 -1,073 -1,433 -1,155
Noncontrolling Interest
62 58 56 53 49 46 43 39 35 30 25

Annual Metrics and Ratios for Mastercard

This table displays calculated financial ratios and metrics derived from Mastercard's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
2.39% 11.47% 15.97% 19.63% 12.93% -9.37% 23.42% 35.51% 12.87% 12.23%
EBITDA Growth
0.21% 126.36% -41.87% 11.22% 28.55% -15.22% 293.86% 101.06% -71.64% 11.61%
EBIT Growth
-2.06% 128.19% -41.91% 9.79% 342.54% -58.84% 296.51% -62.27% 15.31% 11.43%
NOPAT Growth
7.26% 112.38% -52.01% 48.99% 72.26% -17.19% 154.56% -233.52% 10.77% 14.38%
Net Income Growth
5.28% 6.59% -3.55% 49.66% 38.56% -21.03% 35.50% 57.23% 12.74% 15.00%
EPS Growth
8.06% 10.15% -1.08% 53.42% 83.57% -19.77% 37.52% 100.00% 15.75% 17.41%
Operating Cash Flow Growth
20.37% 26.14% 22.15% 9.87% 62.99% -11.72% 30.99% 54.91% 7.01% 23.37%
Free Cash Flow Firm Growth
20.00% 95.63% -40.36% -55.35% -292.19% 816.13% -105.94% 3,659.28% -88.97% 6.76%
Invested Capital Growth
46.19% -3.17% -90.99% 707.82% 116.39% -36.03% 60.27% -258.38% 8.57% 14.93%
Revenue Q/Q Growth
1.11% 2.27% 4.66% 3.42% 3.73% -1.89% 6.16% 5.56% 3.00% 3.46%
EBITDA Q/Q Growth
0.84% 109.81% -48.62% -2.04% 12.13% -1.80% 218.50% -12.86% 1.96% 4.15%
EBIT Q/Q Growth
0.32% 111.04% -48.58% -51.94% 130.38% -2.91% 219.45% -159.17% 1.88% 4.19%
NOPAT Q/Q Growth
3.84% 100.83% -15.50% 12.72% 16.17% -4.92% 117.64% 4.33% 2.06% 4.36%
Net Income Q/Q Growth
2.39% 1.07% -15.28% 12.96% 17.36% -4.68% 7.34% 7.46% 2.43% 4.47%
EPS Q/Q Growth
1.82% 0.82% -15.12% 13.36% 17.80% -4.50% 7.88% 8.39% 3.05% 5.07%
Operating Cash Flow Q/Q Growth
9.98% -0.06% 14.77% -7.31% 25.22% -9.14% 10.98% -3.15% 9.41% 5.00%
Free Cash Flow Firm Q/Q Growth
-18.26% 152.14% 424.59% -50.29% -122.19% 85.06% -135.11% 761.69% 13.96% -11.60%
Invested Capital Q/Q Growth
-4.29% 93.47% -95.48% -54.56% 99.74% 10.53% 95.02% 2.31% -6.84% 7.07%
Profitability Metrics
- - - - - - - - - -
Gross Margin
100.00% 100.00% 200.00% 100.00% 200.00% 100.00% 300.00% 300.00% 100.00% 100.00%
EBITDA Margin
63.35% 128.64% 64.48% 59.95% 136.48% 63.84% 339.55% 195.32% 65.43% 65.07%
Operating Margin
52.53% 106.92% 52.99% 48.71% 114.48% 52.81% 266.95% 275.76% 55.81% 55.32%
EBIT Margin
51.66% 52.88% 105.95% 48.62% 58.39% 53.04% 340.83% 163.81% 55.79% 55.39%
Profit (Net Income) Margin
39.39% 75.33% 31.33% 39.19% 96.17% 41.90% 230.01% 223.28% 44.61% 45.71%
Tax Burden Percent
76.81% 143.78% 120.06% 81.33% 166.85% 82.62% 252.85% 423.20% 82.08% 84.40%
Interest Burden Percent
99.28% 198.17% 197.04% 99.12% 197.42% 95.61% 192.17% 483.12% 97.41% 97.77%
Effective Tax Rate
23.19% 28.11% 79.94% 18.67% 33.15% 17.38% 62.87% 61.44% 17.92% 15.60%
Return on Invested Capital (ROIC)
225.83% 622.27% 183.60% 364.46% 433.88% 65.06% 326.19% 272.67% 88.89% 90.87%
ROIC Less NNEP Spread (ROIC-NNEP)
227.79% 628.89% 1,296.07% 366.10% 470.95% 34.87% 348.15% 51.28% 84.05% 87.29%
Return on Net Nonoperating Assets (RNNOA)
-166.73% -136.07% -413.82% -257.79% -21.44% 4.90% 215.92% 206.12% 78.52% 99.68%
Return on Equity (ROE)
59.10% 211.93% -23.31% 106.66% 412.44% 69.96% 498.93% 630.37% 167.41% 190.56%
Cash Return on Invested Capital (CROIC)
188.31% 315.20% 350.53% 208.52% -34.14% 109.00% -6.38% 248.43% 80.67% 76.98%
Operating Return on Assets (OROA)
31.63% 93.65% 70.90% 58.47% 72.89% 25.84% 150.55% 95.36% 34.50% 34.47%
Return on Assets (ROA)
24.12% 23.24% 41.93% 47.14% 60.03% 20.41% 24.38% 77.99% 27.58% 28.44%
Return on Common Equity (ROCE)
58.79% 210.87% 231.34% 269.51% 139.06% 68.71% 122.71% 622.19% 165.57% 189.17%
Return on Equity Simple (ROE_SIMPLE)
63.17% 71.76% 0.00% 108.60% 137.76% 100.31% 237.61% 473.01% 161.57% 198.52%
Net Operating Profit after Tax (NOPAT)
3,900 8,283 3,975 5,922 8,062 6,676 16,995 10,380 11,498 13,151
NOPAT Margin
40.35% 38.43% 31.81% 39.62% 95.51% 43.63% 134.99% 140.04% 45.81% 46.69%
Net Nonoperating Expense Percent (NNEP)
-1.95% -4.29% -0.96% -1.64% 9.60% 30.19% -12.48% 13.00% 4.85% 3.59%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 50.94% 50.75% 53.15%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
34.56% 35.51% 74.47% 34.61% 34.13% 38.62% 75.06% 72.65% 35.57% 36.19%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
47.47% 93.08% 94.02% 51.29% 85.52% 47.19% 139.83% 179.39% 44.19% 44.68%
Earnings before Interest and Taxes (EBIT)
4,994 11,396 6,620 7,268 19,716 8,116 32,181 12,142 14,001 15,602
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
6,124 13,862 8,058 8,962 11,521 9,768 38,472 57,912 16,422 18,329
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
17.20 38.37 6.90 34.97 49.77 54.51 144.12 52.38 57.31 74.42
Price to Tangible Book Value (P/TBV)
31.09 68.29 7.98 125.78 1,302.52 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
10.72 9.98 12.35 12.62 35.10 22.77 55.80 29.97 15.82 17.13
Price to Earnings (P/E)
27.22 26.50 79.63 32.20 73.00 54.34 121.31 33.22 35.47 37.49
Dividend Yield
0.69% 1.54% 0.60% 0.55% 0.91% 0.46% 0.99% 1.71% 0.54% 0.50%
Earnings Yield
3.67% 3.77% 5.04% 3.11% 5.49% 1.84% 9.91% 8.98% 2.82% 2.67%
Enterprise Value to Invested Capital (EV/IC)
48.60 105.58 414.51 64.37 46.93 43.71 83.41 27.09 29.97 31.76
Enterprise Value to Revenue (EV/Rev)
10.31 19.46 11.87 12.45 35.15 22.87 56.68 15.11 16.08 17.45
Enterprise Value to EBITDA (EV/EBITDA)
16.28 30.25 18.42 20.77 51.50 35.83 55.49 70.55 24.58 26.82
Enterprise Value to EBIT (EV/EBIT)
19.96 18.23 22.42 25.61 60.19 43.12 99.78 27.67 28.83 31.51
Enterprise Value to NOPAT (EV/NOPAT)
25.56 50.63 75.44 31.43 36.43 52.42 125.96 32.37 35.10 37.38
Enterprise Value to Operating Cash Flow (EV/OCF)
24.31 22.40 26.20 29.92 35.89 48.45 151.02 121.84 33.69 33.26
Enterprise Value to Free Cash Flow (EV/FCFF)
30.65 16.33 19.55 54.94 0.00 31.29 0.00 28.71 38.68 44.13
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.54 0.91 0.00 1.15 1.42 1.94 3.75 11.00 2.24 2.80
Long-Term Debt to Equity
0.54 1.82 0.00 1.06 2.85 1.84 7.07 6.47 2.05 2.68
Financial Leverage
-0.73 -1.31 -1.12 -0.70 -0.16 0.14 0.50 2.01 0.93 1.14
Leverage Ratio
2.45 6.26 1.67 2.26 9.59 5.02 15.35 16.62 6.07 6.70
Compound Leverage Factor
2.43 6.20 1.65 2.24 4.65 4.80 19.66 16.06 5.91 6.55
Debt to Total Capital
35.03% 95.36% 0.00% 53.57% 117.47% 66.04% 195.67% 206.22% 69.15% 73.67%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 4.23% 0.00% 3.38% 11.15% 9.40% 5.90% 3.03%
Long-Term Debt to Total Capital
35.03% 95.36% 0.00% 49.34% 117.47% 62.66% 123.01% 269.59% 63.25% 70.64%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.36% 0.52% 0.00% 0.80% 1.35% 0.66% 1.41% 1.55% 0.30% 0.12%
Common Equity to Total Capital
64.61% 104.12% 813.68% 45.63% 81.18% 33.31% 102.92% 61.75% 30.55% 26.21%
Debt to EBITDA
0.53 0.75 0.00 0.71 1.48 1.30 5.42 3.87 0.95 0.99
Net Debt to EBITDA
-0.66 -1.07 0.00 -0.29 0.05 0.15 1.69 2.08 0.39 0.49
Long-Term Debt to EBITDA
0.53 0.75 0.00 0.65 0.74 1.23 5.11 0.95 0.87 0.95
Debt to NOPAT
0.84 1.25 0.00 1.07 1.06 1.90 3.27 5.40 1.36 1.39
Net Debt to NOPAT
-1.03 -1.79 0.00 -0.44 0.07 0.22 3.19 1.16 0.56 0.68
Long-Term Debt to NOPAT
0.84 2.50 0.00 0.99 1.06 1.80 4.63 6.62 1.25 1.33
Altman Z-Score
9.46 16.88 0.00 9.17 22.34 10.85 71.72 19.61 10.54 10.76
Noncontrolling Interest Sharing Ratio
0.53% 1.06% -301.21% -152.68% 3.35% 1.79% 4.87% 5.19% 1.10% 0.73%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
1.75 3.67 0.00 1.39 2.84 1.61 3.86 3.52 1.17 1.03
Quick Ratio
1.25 2.71 0.00 0.92 1.71 1.12 1.66 0.76 0.81 0.65
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
3,252 12,725 7,589 3,388 -1,562 11,185 -664 94,573 10,435 11,140
Operating Cash Flow to CapEx
2,316.95% 2,156.74% 1,888.00% 1,885.76% 1,939.10% 2,130.97% 6,975.18% 10,131.22% 3,229.11% 3,118.14%
Free Cash Flow to Firm to Interest Expense
53.31 66.97 49.28 18.22 -13.95 29.43 -1.54 200.79 18.15 17.24
Operating Cash Flow to Interest Expense
67.23 97.62 36.78 33.46 36.53 19.01 109.78 47.54 20.83 22.88
Operating Cash Flow Less CapEx to Interest Expense
64.33 93.09 34.83 31.68 34.65 18.12 63.03 114.15 20.19 22.15
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.61 1.77 1.34 1.20 1.25 0.49 2.12 2.33 0.62 0.62
Accounts Receivable Turnover
8.84 8.64 0.00 0.00 14.10 5.93 33.41 27.66 6.71 7.19
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
14.99 15.31 16.00 17.09 12.28 8.20 0.00 0.00 12.34 13.42
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
41.31 42.25 0.00 0.00 51.78 61.55 273.11 263.90 54.43 50.75
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
41.31 42.25 0.00 0.00 106.13 61.55 54.62 316.68 54.43 50.75
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
2,051 3,972 358 2,892 12,516 8,007 25,666 12,403 13,466 15,477
Invested Capital Turnover
5.60 5.34 5.77 9.20 3.69 1.49 5.44 4.67 1.94 1.95
Increase / (Decrease) in Invested Capital
648 5,893 -3,614 2,534 9,624 -4,509 17,659 -26,526 1,063 2,011
Enterprise Value (EV)
99,687 103,882 148,394 186,163 293,684 349,974 711,605 336,008 403,622 491,583
Market Capitalization
103,664 217,028 154,327 188,666 293,319 348,358 1,053,804 666,474 397,085 482,591
Book Value per Share
$5.37 $10.38 $21.12 $5.22 $11.68 $6.41 $14.88 $19.65 $7.39 $7.07
Tangible Book Value per Share
$2.97 $2.92 $18.26 $1.45 $0.90 ($0.32) ($4.09) ($10.57) ($5.14) ($8.89)
Total Capital
9,330 10,864 5,497 11,823 14,518 19,189 42,626 40,800 22,678 24,741
Total Debt
3,268 10,360 0.00 6,334 8,527 12,672 13,901 28,046 15,681 18,226
Total Long-Term Debt
3,268 10,360 0.00 5,834 17,054 12,023 39,327 27,498 14,344 17,476
Net Debt
-4,011 -7,396 -5,933 -2,597 534 1,490 5,421 18,078 6,469 8,962
Capital Expenditures (CapEx)
177 215 300 330 844 339 814 1,326 371 474
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-2,564 -5,712 -5,933 -3,853 -6,524 -3,267 -3,901 -10,576 -5,178 -8,010
Debt-free Net Working Capital (DFNWC)
4,715 12,044 0.00 5,078 9,996 7,915 9,158 5,418 4,034 1,254
Net Working Capital (NWC)
4,715 12,044 0.00 4,578 9,996 7,266 11,361 4,870 2,697 504
Net Nonoperating Expense (NNE)
92 165 60 63 -56 265 -569 901 303 277
Net Nonoperating Obligations (NNO)
-4,011 -7,396 -5,139 -2,597 267 1,490 21,684 6,026 6,469 8,962
Total Depreciation and Amortization (D&A)
1,130 1,233 1,438 1,694 3,326 1,652 2,097 2,336 2,421 2,727
Debt-free, Cash-free Net Working Capital to Revenue
-26.52% -53.01% -94.95% -25.77% -38.64% -21.35% -61.97% -71.34% -20.63% -28.44%
Debt-free Net Working Capital to Revenue
48.77% 55.88% 0.00% 33.97% 59.21% 51.73% 96.99% 24.36% 16.07% 4.45%
Net Working Capital to Revenue
48.77% 111.77% 0.00% 30.62% 59.21% 47.49% 100.27% 10.95% 10.75% 1.79%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$3.36 $3.70 $3.67 $5.63 $7.98 $6.40 $8.79 $10.26 $11.86 $13.91
Adjusted Weighted Average Basic Shares Outstanding
1.13B 1.10B 1.07B 1.04B 1.02B 1.00B 988M 968M 944M 925M
Adjusted Diluted Earnings per Share
$3.35 $3.69 $3.65 $5.60 $7.94 $6.37 $8.76 $10.22 $11.83 $13.89
Adjusted Weighted Average Diluted Shares Outstanding
1.14B 1.10B 1.07B 1.05B 1.02B 1.01B 992M 971M 946M 927M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
1.11B 1.08B 1.05B 1.03B 1.01B 993.36M 977.48M 953.24M 932.89M 911.71M
Normalized Net Operating Profit after Tax (NOPAT)
3,947 8,452 3,984 6,840 16,124 6,737 17,153 10,682 11,940 13,725
Normalized NOPAT Margin
40.83% 78.43% 63.76% 45.75% 95.51% 44.03% 45.42% 48.04% 47.57% 48.73%
Pre Tax Income Margin
51.29% 104.79% 52.19% 48.19% 115.28% 50.72% 382.06% 211.04% 54.34% 54.16%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
81.87 59.98 42.99 39.08 88.02 21.36 124.44 51.56 24.35 24.15
NOPAT to Interest Expense
63.94 87.19 25.81 31.84 35.99 17.57 78.86 44.08 20.00 20.36
EBIT Less CapEx to Interest Expense
78.97 115.43 84.03 37.30 42.13 20.47 143.67 124.20 23.70 23.42
NOPAT Less CapEx to Interest Expense
61.04 82.67 23.86 30.07 68.22 16.68 75.08 105.50 19.35 19.62
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
19.09% 41.24% 48.12% 17.82% 33.14% 25.04% 64.72% 114.98% 19.28% 19.02%
Augmented Payout Ratio
111.48% 107.12% 120.15% 102.01% 193.20% 95.57% 358.14% 322.01% 99.96% 104.73%

Quarterly Metrics and Ratios for Mastercard

This table displays calculated financial ratios and metrics derived from Mastercard's official financial filings.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
Period end date 9/30/2022 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
15.47% 23.04% 11.24% 14.04% 13.50% 12.57% 10.44% 11.04% 12.80% 14.37% 14.21%
EBITDA Growth
-87.31% 29.99% -100.03% -68.46% -60.26% 8.41% -39.41% 6.55% 4.70% 16.43% 15.00%
EBIT Growth
43.65% 252.03% 3.61% -67.39% -59.69% -63.96% -58.90% 6.41% 2.81% 16.48% 14.17%
NOPAT Growth
-136.96% 118.49% -268.20% 14.44% 29.11% -45.56% 17.52% 18.88% 3.39% 19.36% 10.69%
Net Income Growth
14.08% 36.82% -20.52% 25.05% 27.97% 10.53% 27.53% 14.52% 2.03% 19.74% 8.93%
EPS Growth
22.95% 26.14% -23.51% 28.21% 31.40% 13.36% 30.36% 16.67% 4.13% 22.56% 11.49%
Operating Cash Flow Growth
103.26% -2.79% 7.69% 9.81% -16.16% 33.23% -12.87% 16.31% 58.86% 17.05% 42.34%
Free Cash Flow Firm Growth
365.87% -684.52% 650.99% 643.30% -82.68% 169.32% -53.27% -89.61% 191.44% -94.84% -89.32%
Invested Capital Growth
-6.19% -10.05% -227.45% -48.96% 17.08% -63.81% -43.03% 11.66% 0.00% 14.93% 11.89%
Revenue Q/Q Growth
9.42% 3.18% -4.74% 9.06% 4.21% 0.23% -3.05% 9.66% 5.86% 1.63% -3.19%
EBITDA Q/Q Growth
-57.52% -332.89% 431.58% -37.34% 1.85% -8.82% 5.71% 10.19% 0.09% 1.39% 2.85%
EBIT Q/Q Growth
-36.01% 1.10% -23.85% -56.89% 1.37% -10.41% 6.89% 11.60% -2.06% 1.49% 2.92%
NOPAT Q/Q Growth
15.82% 105.62% -250.72% 8.21% 16.40% -13.30% 7.62% 9.45% 1.24% 0.09% -0.19%
Net Income Q/Q Growth
19.69% 3.12% -6.50% 20.50% 12.41% -12.73% 7.88% 8.20% 0.15% 2.42% -1.86%
EPS Q/Q Growth
20.51% 6.20% -11.45% 21.46% 13.00% -12.39% 8.42% 8.70% 0.86% 3.12% -1.37%
Operating Cash Flow Q/Q Growth
170.82% -39.21% -152.39% 40.59% 19.83% 27.75% -59.52% 87.68% 63.67% -5.88% -50.77%
Free Cash Flow Firm Q/Q Growth
1,228.91% -863.51% 362.88% -47.73% -92.90% 2,191.95% -45.03% -88.38% 99.23% -59.42% 13.68%
Invested Capital Q/Q Growth
-331.61% 604.16% -55.83% -47.48% 2.61% -6.84% 13.20% 2.94% -8.10% 7.07% 10.47%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
600.00% 400.00% 300.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
260.32% 258.28% 304.37% 69.95% 68.36% 62.19% 66.79% 67.12% 63.46% 63.31% 67.26%
Operating Margin
270.33% 109.47% 54.56% 58.32% 58.84% 51.50% 56.77% 57.98% 54.34% 52.58% 57.23%
EBIT Margin
165.53% 273.59% 305.85% 60.44% 58.79% 52.55% 56.92% 57.92% 53.59% 53.52% 56.90%
Profit (Net Income) Margin
130.25% 86.81% 246.45% 45.38% 48.95% 42.62% 47.43% 46.80% 44.28% 44.63% 45.24%
Tax Burden Percent
244.04% 490.45% 331.02% 76.81% 85.03% 84.04% 84.63% 82.71% 84.40% 85.89% 81.37%
Interest Burden Percent
193.45% 291.14% 584.23% 97.76% 97.92% 96.51% 98.48% 97.69% 97.90% 97.08% 97.72%
Effective Tax Rate
74.61% 73.03% 120.72% 23.19% 14.97% 15.96% 15.37% 17.29% 15.60% 14.11% 18.63%
Return on Invested Capital (ROIC)
845.36% 236.55% 149.60% 50.70% 90.98% 42.87% 58.65% 84.89% 86.38% 87.91% 83.62%
ROIC Less NNEP Spread (ROIC-NNEP)
74.08% 154.99% 83.22% 51.01% 89.97% 42.41% 58.33% 83.93% 84.83% 87.38% 82.57%
Return on Net Nonoperating Assets (RNNOA)
489.25% 192.99% 142.51% 101.60% 98.05% 58.73% 110.00% 107.67% 91.87% 99.79% 108.33%
Return on Equity (ROE)
1,026.31% 286.36% 232.28% 152.29% 189.03% 101.60% 168.65% 192.56% 178.25% 187.70% 191.95%
Cash Return on Invested Capital (CROIC)
172.11% 2,248.53% -20.26% 115.34% 68.33% 41.18% 175.32% 72.77% 87.18% 76.98% 72.03%
Operating Return on Assets (OROA)
98.09% 95.57% 91.71% 37.90% 37.07% 32.50% 35.88% 37.59% 33.58% 33.30% 36.32%
Return on Assets (ROA)
102.91% 126.35% 98.53% 28.46% 30.87% 26.36% 29.90% 30.37% 27.74% 27.77% 28.88%
Return on Common Equity (ROCE)
1,303.74% 423.97% 458.14% 150.16% 186.79% 100.48% 166.77% 190.56% 176.60% 186.34% 190.71%
Return on Equity Simple (ROE_SIMPLE)
307.62% 0.00% 543.71% 185.86% 173.17% 0.00% 163.54% 165.18% 165.63% 0.00% 197.02%
Net Operating Profit after Tax (NOPAT)
2,532 5,205 2,595 2,808 3,269 2,834 3,050 3,338 3,379 3,382 3,376
NOPAT Margin
263.89% 44.74% 135.45% 44.79% 50.03% 43.28% 48.05% 47.96% 45.86% 45.16% 46.57%
Net Nonoperating Expense Percent (NNEP)
6.04% 4.07% 4.36% -0.31% 1.01% 0.46% 0.32% 0.96% 1.55% 0.52% 1.05%
Return On Investment Capital (ROIC_SIMPLE)
- 12.77% - - - 12.51% - - - 13.67% 13.24%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
35.95% 114.39% 106.63% 35.09% 34.98% 36.64% 36.01% 34.74% 37.24% 36.65% 34.80%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
275.61% 135.79% 136.33% 41.68% 41.16% 48.50% 43.23% 42.02% 45.66% 47.42% 42.77%
Earnings before Interest and Taxes (EBIT)
9,528 9,549 8,790 3,789 3,841 3,441 3,613 4,032 3,949 4,008 4,125
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
11,238 3,756 6,998 4,385 4,466 4,072 4,240 4,672 4,676 4,741 4,876
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
171.86 159.26 129.50 67.24 58.68 57.31 62.17 55.18 61.23 74.42 74.79
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
50.53 45.11 60.65 15.69 15.20 15.82 17.52 15.52 16.73 17.13 17.16
Price to Earnings (P/E)
27.75 67.12 71.45 36.17 33.89 35.47 38.02 33.41 36.97 37.49 37.96
Dividend Yield
4.06% 0.57% 2.26% 0.54% 0.56% 0.54% 0.49% 0.56% 0.52% 0.50% 0.50%
Earnings Yield
3.60% 11.94% 11.20% 2.76% 2.95% 2.82% 2.63% 2.99% 2.70% 2.67% 2.63%
Enterprise Value to Invested Capital (EV/IC)
90.49 82.35 79.14 26.88 26.18 29.97 30.00 26.56 32.00 31.76 29.79
Enterprise Value to Revenue (EV/Rev)
12.82 45.93 46.51 16.05 15.53 16.08 17.84 15.83 16.99 17.45 17.52
Enterprise Value to EBITDA (EV/EBITDA)
4.17 5.80 32.61 24.61 23.50 24.58 26.80 24.03 26.29 26.82 26.86
Enterprise Value to EBIT (EV/EBIT)
18.78 55.90 58.07 28.95 27.54 28.83 31.34 28.11 30.89 31.51 31.61
Enterprise Value to NOPAT (EV/NOPAT)
165.05 164.42 104.24 35.97 33.60 35.10 38.34 33.45 36.71 37.38 37.79
Enterprise Value to Operating Cash Flow (EV/OCF)
99.01 60.62 93.66 32.72 34.57 33.69 39.07 34.32 32.86 33.26 32.89
Enterprise Value to Free Cash Flow (EV/FCFF)
25.28 18.05 0.00 15.75 41.34 38.68 12.42 38.51 36.71 44.13 43.68
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
6.77 2.20 14.40 2.80 2.44 2.24 2.14 2.09 2.45 2.80 2.81
Long-Term Debt to Equity
12.64 10.78 14.14 2.56 2.23 2.05 1.85 1.94 2.35 2.68 2.81
Financial Leverage
0.93 4.15 3.43 1.99 1.09 1.38 1.89 1.28 1.08 1.14 1.31
Leverage Ratio
5.51 11.08 18.21 6.35 6.03 6.07 6.41 6.23 6.26 6.70 6.50
Compound Leverage Factor
16.63 5.38 29.55 6.21 5.90 5.86 6.32 6.08 6.13 6.50 6.36
Debt to Total Capital
207.86% 274.96% 296.89% 73.68% 70.93% 69.15% 68.14% 67.59% 71.00% 73.67% 73.74%
Short-Term Debt to Total Capital
13.69% 5.37% 6.58% 6.30% 6.09% 5.90% 9.09% 4.70% 2.90% 3.03% 0.00%
Long-Term Debt to Total Capital
129.45% 269.59% 291.62% 67.38% 64.83% 63.25% 59.04% 62.89% 68.10% 70.64% 73.74%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
1.95% 0.77% 2.57% 0.35% 0.32% 0.30% 0.28% 0.26% 0.22% 0.12% 0.10%
Common Equity to Total Capital
121.29% 154.36% 50.82% 25.96% 28.76% 30.55% 31.58% 32.14% 28.77% 26.21% 26.16%
Debt to EBITDA
0.44 0.73 1.08 1.02 0.97 0.95 0.91 0.90 1.04 0.99 0.99
Net Debt to EBITDA
0.18 0.31 0.92 0.55 0.50 0.39 0.47 0.47 0.40 0.49 0.55
Long-Term Debt to EBITDA
0.61 1.19 1.06 0.93 0.88 0.87 0.79 0.84 1.00 0.95 0.99
Debt to NOPAT
7.15 1.35 3.06 1.48 1.38 1.36 1.31 1.25 1.46 1.39 1.40
Net Debt to NOPAT
3.49 1.74 3.93 0.81 0.72 0.56 0.67 0.66 0.55 0.68 0.77
Long-Term Debt to NOPAT
2.67 3.97 4.51 1.36 1.26 1.25 1.13 1.16 1.40 1.33 1.40
Altman Z-Score
40.73 18.08 45.54 9.70 9.81 9.72 10.72 10.29 9.94 9.96 10.28
Noncontrolling Interest Sharing Ratio
5.47% 5.19% 4.14% 1.40% 1.19% 1.10% 1.12% 1.04% 0.92% 0.73% 0.64%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.50 1.17 2.41 1.13 1.17 1.17 1.09 1.14 1.29 1.03 1.11
Quick Ratio
1.66 3.82 4.61 0.70 0.79 0.81 0.70 0.74 0.89 0.65 0.67
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
6,693 -38,341 31,225 16,321 1,160 26,577 14,592 1,696 3,379 1,371 1,559
Operating Cash Flow to CapEx
17,369.37% 7,153.85% 6,978.18% 3,372.50% 3,108.65% 5,363.64% 1,064.97% 2,728.70% 4,800.00% 5,088.42% 1,496.86%
Free Cash Flow to Firm to Interest Expense
83.66 -905.70 946.22 113.34 7.68 179.57 97.28 11.09 21.25 7.45 8.57
Operating Cash Flow to Interest Expense
64.27 146.46 58.15 18.74 21.41 27.91 11.15 20.51 32.30 26.27 13.08
Operating Cash Flow Less CapEx to Interest Expense
31.21 93.54 95.93 18.18 20.72 27.39 10.10 19.76 31.63 25.76 12.20
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.78 1.75 0.60 0.63 0.63 0.62 0.63 0.65 0.63 0.62 0.64
Accounts Receivable Turnover
28.91 27.66 21.39 6.80 6.87 6.71 6.64 6.63 6.86 7.19 7.09
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
22.71 0.00 69.09 11.99 12.42 12.34 12.59 12.77 13.13 13.42 13.69
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
264.21 158.34 102.38 53.67 53.12 54.43 54.98 55.03 53.22 50.75 51.46
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
103.93 316.68 204.75 53.67 53.12 54.43 54.98 55.03 53.22 50.75 51.46
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
12,346 37,209 26,822 14,087 14,455 13,466 15,280 15,729 14,455 15,477 17,097
Invested Capital Turnover
12.21 7.05 4.64 1.13 1.82 0.99 1.22 1.77 1.88 1.95 1.80
Increase / (Decrease) in Invested Capital
23,877 73,128 -85,890 -13,513 2,109 -23,743 -11,542 1,642 0.00 2,011 1,817
Enterprise Value (EV)
277,450 1,364,036 706,386 378,650 378,493 403,622 458,350 417,811 462,599 491,583 509,360
Market Capitalization
271,465 666,474 343,348 370,067 370,349 397,085 450,313 409,503 455,584 482,591 498,934
Book Value per Share
$6.58 $6.55 $16.78 $5.81 $6.70 $7.39 $7.76 $7.98 $8.05 $7.07 $7.32
Tangible Book Value per Share
($4.55) ($10.57) ($13.16) ($6.46) ($5.52) ($5.14) ($4.74) ($4.62) ($4.89) ($8.89) ($9.01)
Total Capital
83,908 40,800 62,925 21,199 21,947 22,678 22,937 23,087 25,856 24,741 25,498
Total Debt
43,602 28,046 62,272 15,620 15,566 15,681 15,629 15,605 18,358 18,226 18,802
Total Long-Term Debt
40,731 41,247 30,584 14,284 14,229 14,344 13,543 14,519 17,608 17,476 18,802
Net Debt
11,806 18,078 24,012 8,508 8,074 6,469 7,972 8,247 6,957 8,962 10,401
Capital Expenditures (CapEx)
222 260 330 80 104 77 157 115 107 95 159
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-8,654 -10,576 -9,038 -3,882 -3,691 -5,178 -4,052 -4,086 -5,645 -8,010 -6,425
Debt-free Net Working Capital (DFNWC)
8,608 5,418 9,135 3,230 3,801 4,034 3,605 3,272 5,756 1,254 1,976
Net Working Capital (NWC)
3,347 2,435 8,307 1,894 2,464 2,697 1,519 2,186 5,006 504 1,976
Net Nonoperating Expense (NNE)
65 78 468 -37 71 43 39 80 116 40 96
Net Nonoperating Obligations (NNO)
5,903 12,052 16,008 8,508 8,074 6,469 7,972 8,247 6,957 8,962 10,401
Total Depreciation and Amortization (D&A)
1,140 1,719 1,707 596 625 631 627 640 727 733 751
Debt-free, Cash-free Net Working Capital to Revenue
-60.00% -95.12% -99.02% -16.46% -15.15% -20.63% -15.77% -15.48% -20.73% -28.44% -22.10%
Debt-free Net Working Capital to Revenue
99.46% 24.36% 53.38% 13.69% 15.60% 16.07% 14.03% 12.40% 21.14% 4.45% 6.80%
Net Working Capital to Revenue
46.41% 21.90% 36.41% 8.03% 10.11% 10.75% 5.91% 8.28% 18.39% 1.79% 6.80%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.59 $2.64 $2.48 $3.01 $3.40 $2.97 $3.23 $3.51 $3.54 $3.63 $3.60
Adjusted Weighted Average Basic Shares Outstanding
965M 968M 953M 946M 941M 944M 933M 929M 923M 925M 912M
Adjusted Diluted Earnings per Share
$2.58 $2.62 $2.47 $3.00 $3.39 $2.97 $3.22 $3.50 $3.53 $3.64 $3.59
Adjusted Weighted Average Diluted Shares Outstanding
968M 971M 956M 949M 943M 946M 935M 930M 925M 927M 914M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
961.46M 953.24M 947.85M 942.21M 937.78M 932.89M 929.62M 923.83M 917.83M 911.71M 908.05M
Normalized Net Operating Profit after Tax (NOPAT)
2,701 2,615 5,540 2,823 3,269 3,093 3,157 3,419 3,528 3,623 3,499
Normalized NOPAT Margin
234.60% 89.91% 289.12% 45.04% 50.03% 47.23% 49.73% 49.12% 47.88% 48.38% 48.26%
Pre Tax Income Margin
53.37% 265.52% 248.17% 59.08% 57.57% 50.72% 56.05% 56.59% 52.46% 51.96% 55.60%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
52.93 125.32 88.79 26.31 25.44 23.25 24.09 26.35 24.84 21.78 22.66
NOPAT to Interest Expense
63.29 81.97 78.64 19.50 21.65 19.15 20.33 21.82 21.25 18.38 18.55
EBIT Less CapEx to Interest Expense
76.63 48.08 64.09 25.76 24.75 22.73 23.04 25.60 24.16 21.27 21.79
NOPAT Less CapEx to Interest Expense
40.34 58.41 37.65 18.95 20.96 18.63 19.29 21.07 20.58 17.87 17.68
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
76.21% 76.66% 122.30% 19.87% 19.19% 19.28% 18.82% 18.79% 19.28% 19.02% 19.22%
Augmented Payout Ratio
387.53% 429.37% 579.50% 110.42% 107.19% 99.96% 87.59% 87.06% 95.54% 104.73% 107.42%

Frequently Asked Questions About Mastercard's Financials

When does Mastercard's financial year end?

According to the most recent income statement we have on file, Mastercard's fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has Mastercard's net income changed over the last 9 years?

Mastercard's net income appears to be on an upward trend, with a most recent value of $12.87 billion in 2024, rising from $3.81 billion in 2015. The previous period was $11.20 billion in 2023. Check out Mastercard's forecast to explore projected trends and price targets.

What is Mastercard's operating income?
Mastercard's total operating income in 2024 was $15.58 billion, based on the following breakdown:
  • Total Gross Profit: $28.17 billion
  • Total Operating Expenses: $12.59 billion
How has Mastercard revenue changed over the last 9 years?

Over the last 9 years, Mastercard's total revenue changed from $9.67 billion in 2015 to $28.17 billion in 2024, a change of 191.4%.

How much debt does Mastercard have?

Mastercard's total liabilities were at $41.57 billion at the end of 2024, a 17.2% increase from 2023, and a 308.0% increase since 2015.

How much cash does Mastercard have?

In the past 9 years, Mastercard's cash and equivalents has ranged from $5.75 billion in 2015 to $10.11 billion in 2020, and is currently $8.44 billion as of their latest financial filing in 2024.

How has Mastercard's book value per share changed over the last 9 years?

Over the last 9 years, Mastercard's book value per share changed from 5.37 in 2015 to 7.07 in 2024, a change of 31.6%.



This page (NYSE:MA) was last updated on 5/7/2025 by MarketBeat.com Staff
From Our Partners